Highlights

[BOILERM] YoY TTM Result on 2012-10-31 [#2]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 14-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 31-Oct-2012  [#2]
Profit Trend QoQ -     0.00%    YoY -     1.20%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 31/10/10  -  CAGR
Revenue 265,002 277,224 106,824 85,163 131,107 0  -  -
  YoY % -4.41% 159.51% 25.43% -35.04% 0.00% - -
  Horiz. % 202.13% 211.45% 81.48% 64.96% 100.00% - -
PBT 48,530 49,216 18,167 14,724 17,376 0  -  -
  YoY % -1.39% 170.91% 23.38% -15.26% 0.00% - -
  Horiz. % 279.29% 283.24% 104.55% 84.74% 100.00% - -
Tax -11,290 -10,216 -4,679 -1,209 -4,021 0  -  -
  YoY % -10.51% -118.34% -287.01% 69.93% 0.00% - -
  Horiz. % 280.78% 254.07% 116.36% 30.07% 100.00% - -
NP 37,240 39,000 13,488 13,515 13,355 0  -  -
  YoY % -4.51% 189.15% -0.20% 1.20% 0.00% - -
  Horiz. % 278.85% 292.03% 101.00% 101.20% 100.00% - -
NP to SH 37,240 39,000 13,488 13,515 13,355 0  -  -
  YoY % -4.51% 189.15% -0.20% 1.20% 0.00% - -
  Horiz. % 278.85% 292.03% 101.00% 101.20% 100.00% - -
Tax Rate 23.26 % 20.76 % 25.76 % 8.21 % 23.14 % - %  -  % -
  YoY % 12.04% -19.41% 213.76% -64.52% 0.00% - -
  Horiz. % 100.52% 89.71% 111.32% 35.48% 100.00% - -
Total Cost 227,762 238,224 93,336 71,648 117,752 0  -  -
  YoY % -4.39% 155.23% 30.27% -39.15% 0.00% - -
  Horiz. % 193.43% 202.31% 79.26% 60.85% 100.00% - -
Net Worth 134,159 116,099 85,140 0 40,930 -  -  -
  YoY % 15.56% 36.36% 0.00% 0.00% 0.00% - -
  Horiz. % 327.77% 283.65% 208.01% 0.00% 100.00% - -
Dividend
30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 31/10/10  -  CAGR
Div 9,030 7,740 0 3,870 2,842 0  -  -
  YoY % 16.67% 0.00% 0.00% 36.15% 0.00% - -
  Horiz. % 317.69% 272.30% 0.00% 136.15% 100.00% - -
Div Payout % 24.25 % 19.85 % - % 28.63 % 21.28 % - %  -  % -
  YoY % 22.17% 0.00% 0.00% 34.54% 0.00% - -
  Horiz. % 113.96% 93.28% 0.00% 134.54% 100.00% - -
Equity
30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 31/10/10  -  CAGR
Net Worth 134,159 116,099 85,140 0 40,930 -  -  -
  YoY % 15.56% 36.36% 0.00% 0.00% 0.00% - -
  Horiz. % 327.77% 283.65% 208.01% 0.00% 100.00% - -
NOSH 516,000 258,000 258,000 258,000 227,394 -  -  -
  YoY % 100.00% 0.00% 0.00% 13.46% 0.00% - -
  Horiz. % 226.92% 113.46% 113.46% 113.46% 100.00% - -
Ratio Analysis
30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 31/10/10  -  CAGR
NP Margin 14.05 % 14.07 % 12.63 % 15.87 % 10.19 % - %  -  % -
  YoY % -0.14% 11.40% -20.42% 55.74% 0.00% - -
  Horiz. % 137.88% 138.08% 123.95% 155.74% 100.00% - -
ROE 27.76 % 33.59 % 15.84 % - % 32.63 % - %  -  % -
  YoY % -17.36% 112.06% 0.00% 0.00% 0.00% - -
  Horiz. % 85.08% 102.94% 48.54% 0.00% 100.00% - -
Per Share
30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 31/10/10  -  CAGR
RPS 51.36 107.45 41.40 33.01 57.66 -  -  -
  YoY % -52.20% 159.54% 25.42% -42.75% 0.00% - -
  Horiz. % 89.07% 186.35% 71.80% 57.25% 100.00% - -
EPS 7.22 15.12 5.23 5.24 5.87 -  -  -
  YoY % -52.25% 189.10% -0.19% -10.73% 0.00% - -
  Horiz. % 123.00% 257.58% 89.10% 89.27% 100.00% - -
DPS 1.75 3.00 0.00 1.50 1.25 0.00  -  -
  YoY % -41.67% 0.00% 0.00% 20.00% 0.00% - -
  Horiz. % 140.00% 240.00% 0.00% 120.00% 100.00% - -
NAPS 0.2600 0.4500 0.3300 0.0000 0.1800 -  -  -
  YoY % -42.22% 36.36% 0.00% 0.00% 0.00% - -
  Horiz. % 144.44% 250.00% 183.33% 0.00% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 31/10/10  -  CAGR
RPS 51.36 53.73 20.70 16.50 25.41 -  -  -
  YoY % -4.41% 159.57% 25.45% -35.06% 0.00% - -
  Horiz. % 202.13% 211.45% 81.46% 64.94% 100.00% - -
EPS 7.22 7.56 2.61 2.62 2.59 -  -  -
  YoY % -4.50% 189.66% -0.38% 1.16% 0.00% - -
  Horiz. % 278.76% 291.89% 100.77% 101.16% 100.00% - -
DPS 1.75 1.50 0.00 0.75 0.55 0.00  -  -
  YoY % 16.67% 0.00% 0.00% 36.36% 0.00% - -
  Horiz. % 318.18% 272.73% 0.00% 136.36% 100.00% - -
NAPS 0.2600 0.2250 0.1650 0.0000 0.0793 -  -  -
  YoY % 15.56% 36.36% 0.00% 0.00% 0.00% - -
  Horiz. % 327.87% 283.73% 208.07% 0.00% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 31/10/10  -  CAGR
Date 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 -  -  -
Price 1.1000 3.5600 1.7600 0.8800 0.6550 0.0000  -  -
P/RPS 2.14 3.31 4.25 2.67 1.14 0.00  -  -
  YoY % -35.35% -22.12% 59.18% 134.21% 0.00% - -
  Horiz. % 187.72% 290.35% 372.81% 234.21% 100.00% - -
P/EPS 15.24 23.55 33.67 16.80 11.15 0.00  -  -
  YoY % -35.29% -30.06% 100.42% 50.67% 0.00% - -
  Horiz. % 136.68% 211.21% 301.97% 150.67% 100.00% - -
EY 6.56 4.25 2.97 5.95 8.97 0.00  -  -
  YoY % 54.35% 43.10% -50.08% -33.67% 0.00% - -
  Horiz. % 73.13% 47.38% 33.11% 66.33% 100.00% - -
DY 1.59 0.84 0.00 1.70 1.91 0.00  -  -
  YoY % 89.29% 0.00% 0.00% -10.99% 0.00% - -
  Horiz. % 83.25% 43.98% 0.00% 89.01% 100.00% - -
P/NAPS 4.23 7.91 5.33 0.00 3.64 0.00  -  -
  YoY % -46.52% 48.41% 0.00% 0.00% 0.00% - -
  Horiz. % 116.21% 217.31% 146.43% 0.00% 100.00% - -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 31/10/10  -  CAGR
Date 19/11/15 18/11/14 25/11/13 - 16/12/11 -  -  -
Price 1.1200 1.6300 2.4000 0.0000 0.8450 0.0000  -  -
P/RPS 2.18 1.52 5.80 0.00 1.47 0.00  -  -
  YoY % 43.42% -73.79% 0.00% 0.00% 0.00% - -
  Horiz. % 148.30% 103.40% 394.56% 0.00% 100.00% - -
P/EPS 15.52 10.78 45.91 0.00 14.39 0.00  -  -
  YoY % 43.97% -76.52% 0.00% 0.00% 0.00% - -
  Horiz. % 107.85% 74.91% 319.04% 0.00% 100.00% - -
EY 6.44 9.27 2.18 0.00 6.95 0.00  -  -
  YoY % -30.53% 325.23% 0.00% 0.00% 0.00% - -
  Horiz. % 92.66% 133.38% 31.37% 0.00% 100.00% - -
DY 1.56 1.84 0.00 0.00 1.48 0.00  -  -
  YoY % -15.22% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 105.41% 124.32% 0.00% 0.00% 100.00% - -
P/NAPS 4.31 3.62 7.27 0.00 4.69 0.00  -  -
  YoY % 19.06% -50.21% 0.00% 0.00% 0.00% - -
  Horiz. % 91.90% 77.19% 155.01% 0.00% 100.00% - -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers